BNBCalc.com Investment Analysis Report of 1886 Red Maple Drive, Syracuse, UT, USA

4 bed • 2.5 bath • 10 guests • $528,000

BNB

Calc

Return Metrics

-154.86% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-154.86%

Cap Rate

3.15%

Return on Investment

213.05%

Annual Revenue

$35,326

AirDNA projects $186/night at 52% occupancy ($35,326).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,558

Annual Expenses

$18,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,029

Property Insurance

$150

HOA

$35

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$294

Management & Platform Fees

$88

Platform Fee (i.e. Airbnb)

$88

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$13,713

Deductible property tax

$5,280

Est. Depreciation Value

$245,018

Profit on this property

$16,634

Your total deduction

$247,377

So, your new taxable income is your previous income minus your total deduction ($150,000 - $247,377)

-$97,377

Your old tax bill

$45,000

Your new tax bill

-$29,213

Estimated tax savings

$74,213

1886 Red Maple Dr Syracuse, Utah, 84075

4 bed • 2.5 bath • 10 guests • $528,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$35,326

Profit (Cash Flow)

-$9,718

Cap Rate

3.2%

Annual Revenue

$35,326

AirDNA projects $186/night at 52% occupancy ($35,326)

Occupancy Rate

Avg Daily Rate

Return Metrics

-154.86% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-154.86%

Cap Rate

3.15%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$13,713

Deductible property tax

$5,280

Your total deduction

$80,508

Your adjusted annual income

$150,000 - $80,508 = $69,492

Taxes on $69,492 (30%)

$20,848

Your old tax bill

$45,000

Your new tax bill

$20,848

Estimated tax savings

$24,152

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com